[SERBADK] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[SERBADK] SERBA DINAMIK HOLDINGS BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 16.31%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
SERBADK's Result
SERBADK's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 105,802 177,141 1,815,648 1,138,621 804,129 649,704 151,953 -5.41%
PBT -90,495 -292,596 227,324 143,842 109,167 88,314 15,070 -
Tax -211 -566 -25,221 -12,689 -5,359 -5,437 -1,392 -25.16%
NP -90,706 -293,162 202,103 131,153 103,808 82,877 13,678 -
-
NP to SH -89,668 -290,329 202,149 130,444 102,738 83,159 13,663 -
-
Tax Rate - - 11.09% 8.82% 4.91% 6.16% 9.24% -
Total Cost 196,508 470,303 1,613,545 1,007,468 700,321 566,827 138,275 5.54%
-
Net Worth 1,677,234 2,633,832 3,301,565 2,261,489 1,953,105 1,322,984 0 -
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - 59,353 39,649 31,572 20,025 - -
Div Payout % - - 29.36% 30.40% 30.73% 24.08% - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,677,234 2,633,832 3,301,565 2,261,489 1,953,105 1,322,984 0 -
NOSH 3,727,186 3,727,186 3,390,356 1,468,500 1,468,500 1,335,000 1,067,421 21.18%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -85.73% -165.50% 11.13% 11.52% 12.91% 12.76% 9.00% -
ROE -5.35% -11.02% 6.12% 5.77% 5.26% 6.29% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2.84 4.78 48.94 77.54 54.76 48.67 14.24 -21.94%
EPS -2.41 -7.83 5.45 8.88 7.00 6.23 1.28 -
DPS 0.00 0.00 1.60 2.70 2.15 1.50 0.00 -
NAPS 0.45 0.71 0.89 1.54 1.33 0.991 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,468,500
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2.84 4.75 48.71 30.55 21.57 17.43 4.08 -5.41%
EPS -2.41 -7.79 5.42 3.50 2.76 2.23 0.37 -
DPS 0.00 0.00 1.59 1.06 0.85 0.54 0.00 -
NAPS 0.45 0.7067 0.8858 0.6068 0.524 0.355 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 - -
Price 0.01 0.35 1.76 4.03 3.25 1.99 0.00 -
P/RPS 0.35 7.33 3.60 5.20 5.94 4.09 0.00 -
P/EPS -0.42 -4.47 32.30 45.37 46.45 31.95 0.00 -
EY -240.58 -22.36 3.10 2.20 2.15 3.13 0.00 -
DY 0.00 0.00 0.91 0.67 0.66 0.75 0.00 -
P/NAPS 0.02 0.49 1.98 2.62 2.44 2.01 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 07/03/23 28/02/22 26/02/21 22/08/19 29/08/18 11/08/17 - -
Price 0.02 0.35 1.71 4.39 3.79 1.91 0.00 -
P/RPS 0.70 7.33 3.49 5.66 6.92 3.92 0.00 -
P/EPS -0.83 -4.47 31.38 49.42 54.17 30.66 0.00 -
EY -120.29 -22.36 3.19 2.02 1.85 3.26 0.00 -
DY 0.00 0.00 0.94 0.62 0.57 0.79 0.00 -
P/NAPS 0.04 0.49 1.92 2.85 2.85 1.93 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment